4.860
Revenue¥M
25.11
25.52
26.51
27.69
28.48
28.89
29.98
30.83
31.31
31.65
5.398
2.13%
2.72%
87
17.62
Revenue growth%
24.03
23.09
21.43
22.21
21.71
23.38
22.45
21.01
18.78
18.60
24.77
21.01
21.96
26
9.52
Gross margin%
8.44
9.53
9.11
9.09
11.21
12.73
11.18
8.97
11.93
14.62
21.76
11.93
10.36
40
3.06
Operating margin%
19.51
17.24
18.83
18.99
18.76
16.22
15.99
15.44
13.51
14.96
8.87
15.44
16.73
76
16.95
Net margin%
27.19
26.19
27.52
26.30
23.94
25.54
24.08
24.55
22.66
20.62
29.80
24.08
25.05
90
30.19
P/E ratio (avg)x
51.43
57.99
55.46
61.67
68.58
77.71
88.31
85.54
96.02
101.6
10.81
88.31
73.15
76
23.90
EV/EBITx
10.40
10.38
9.821
9.859
9.392
9.178
10.52
10.09
11.82
11.73
28.20
10.52
10.24
84
2.27
FCF yield (avg)%
9.17
10.16
11.39
13.56
13.96
13.97
11.98
11.66
9.76
7.78
10.20
11.66
11.52
40
19.99
FCF margin%
7.37
7.09
8.57
8.87
8.53
9.89
12.60
13.36
16.29
17.94
25.47
13.36
9.38
79
1.768
FCF / Net incomex
1.020
1.194
1.288
1.425
1.522
1.781
1.752
1.807
1.780
2.070
0.823
1.781
1.637
72
12.79
ROIC%
14.82
17.64
17.37
17.41
17.18
15.83
18.46
17.99
19.09
19.32
25.51
18.46
17.52
59
8.90
Return on equity%
15.05
15.60
18.23
18.82
17.81
19.83
22.35
24.63
22.37
24.00
5.03
22.37
19.33
68
15.55
Return on assets%
19.43
21.97
20.51
19.37
16.79
18.99
19.82
16.99
18.29
16.73
23.03
18.29
19.18
93
0.02
EPS¥
—
—
—
—
—
—
0.01
0.01
0.01
0.01
0.02
8.34%
2.08%
—
29.74
EPS growth%
19.97
19.39
17.48
15.77
17.48
15.48
18.28
19.09
18.78
19.23
25.65
18.78
18.53
78
0.01
Bookvalue per sh¥
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
—
4.25%
3.94%
—
0.01
FCF per share¥
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.02
6.73%
7.21%
—
0.02
Dividend per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(4.40%)
(2.59%)
—
4.91
Div yield (avg)%
6.91
6.25
7.98
7.59
7.14
7.15
7.80
8.85
6.33
3.77
8.23
7.15
7.15
21
16.38
Payout ratio%
19.77
20.75
22.55
24.31
24.58
22.30
24.18
25.06
23.12
25.22
17.64
24.18
23.65
91
1.317
Shares (diluted)B
1.791
1.996
1.907
1.798
1.917
1.910
1.793
1.842
2.124
2.391
1.269
4.52%
4.14%
45
6.11
Buyback yield%
19.28
18.44
20.29
20.74
21.28
23.12
22.81
21.68
21.36
21.97
13.19
21.97
21.32
92
0.907
D/E ratiox
0.613
0.673
0.767
0.863
0.977
0.952
1.082
1.034
0.956
0.967
0.777
0.967
0.954
65
37.86
Enterprise value¥M
8.520
7.604
7.567
7.402
6.530
6.058
5.358
5.154
4.577
5.041
5.556
(5.04%)
(5.93%)
53
20.78
LT debt¥M
20.83
19.16
17.68
17.63
15.98
15.00
16.46
15.04
15.62
16.96
22.90
1.20%
(1.54%)
68
Revenue
¥31.65M
2.72%
1.00×
Cost of revenue
¥16.46M
2.53%
0.98×
Operating expenses
¥4.173M
2.64%
0.99×
Goodwill & intangibles
18.90%
Spread over hurdle
39.55%